	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£16,579	£16,659	£16,760	£16,863	£16,979	£83,841
Profit Before Tax	£6,221	£6,483	£6,960	£7,450	£8,064	£35,178
Profit After Tax	£5,039	£5,251	£5,638	£6,035	£6,532	£28,494
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£5,042	£5,254	£11,838	£17,102	£21,259	£60,495
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	18%	22%	62%